 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 7 F& n0 j- d( ?+ x; x
' G2 z8 p: ]; S5 e
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2! [3 |! G4 Q! y; v( }) N
即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。
$ R+ `/ ]: o2 U1 m; S可能相比来说,还是不折腾得时候剩的本金要少。
0 A" Z1 L: [) R# H E' f具体情况见下表
; _* d: H' r- ]$ v1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
- \. q% d# g8 ?) S2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 , y" P2 U2 N: k/ R) e& C
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 g/ f. u* [9 n0 \2 J1 S
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
4 r+ i) M; l6 K% i) f# v5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
?$ @; j p0 Y# j3 s6 o6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
5 P. G. I: s$ b/ E6 t4 x4 K7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
* \ `8 e5 P5 E4 d/ o/ Z8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
4 J0 q1 n3 i, D9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
1 X& g' g4 n/ A, H" n% i10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
# K5 _3 p. K7 u; ^' A; R. e11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 1 N% p e; m1 e$ L
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 . v; L# e; P/ ]9 e4 E: N
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 % K' T4 o" v+ i) W; O
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ! I" `: o6 g8 T
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 . B- k/ d3 u& a+ g
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 / u z2 r' I5 `% a2 ^+ Z
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 & O m' |( d( B& ^0 l, i9 R) m9 T1 r. D
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
5 V: j; Z2 ^" x- @7 P* _19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 5 G$ G2 \) p5 c5 e8 |' W+ C, m
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 + f& ~* H+ Z& G4 ]4 K
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
$ _$ r+ L, t( m& u8 v9 O! N22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
- d/ E0 r4 C! z* b23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
+ o. |8 f" ^# s, C+ n24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 , X# U9 F! Z/ e% o+ _, r
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
( r9 z; v- m/ B: w, h26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
6 I3 ~6 o4 I$ l% s& `27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
3 A" d0 Z. ]8 J4 n: u28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ; [, I# X: a; E9 Q
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 1 J' Y( u+ u6 ?, b( p
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
0 o, Q$ t5 t6 q; H8 b; h31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 - C' `4 q" v7 q" ~' w) M9 I3 H
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
" `- R* ?2 m6 ~/ o* w9 h# v33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
5 d' d! t& h+ o* B; J _* b, `34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
+ | E5 ~3 [6 x% B1 O35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
* D. l* \1 F+ u+ l36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|